Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.01% first-year return on $71,256 initial cash invested.
-9.01%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$2,351
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,351 income − $2,886 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,256
Downpayment
20%
$50,720
Closing costs
1%
$2,536
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,351
Total Expenses
$2,886
Mortgage P&I
54%
$1,279
Property Taxes
15%
$364
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588